XML 104 R35.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Tables)
6 Months Ended
Jun. 30, 2013
Segment Information  
Schedule of operating income and capital expenditures of geographical segments

The tables below present the Partnership’s segment profit measure, Operating income before items not allocated to segments, and capital expenditures for the three months ended June 30, 2013 and 2012 for the reported segments (in thousands).

 

Three months ended June 30, 2013:

 

 

 

Liberty

 

Utica

 

Northeast

 

Southwest

 

Total

 

Segment revenue

 

$

120,057

 

$

3,594

 

$

45,365

 

$

227,842

 

$

396,858

 

Purchased product costs

 

16,993

 

 

15,126

 

123,240

 

155,359

 

Net operating margin

 

103,064

 

3,594

 

30,239

 

104,602

 

241,499

 

Facility expenses

 

22,272

 

6,412

 

6,655

 

29,778

 

65,117

 

Portion of operating loss attributable to non-controlling interests

 

 

(1,143

)

 

53

 

(1,090

)

Operating income (loss) before items not allocated to segments

 

$

80,792

 

$

(1,675

)

$

23,584

 

$

74,771

 

$

177,472

 

 

Three months ended June 30, 2012:

 

 

 

Liberty

 

Utica

 

Northeast

 

Southwest (1)

 

Total

 

Segment revenue

 

$

59,477

 

$

 

$

42,051

 

$

206,551

 

$

308,079

 

Purchased product costs

 

8,018

 

 

12,921

 

91,792

 

112,731

 

Net operating margin

 

51,459

 

 

29,130

 

114,759

 

195,348

 

Facility expenses

 

13,364

 

283

 

4,932

 

32,156

 

50,735

 

Portion of operating (loss) income attributable to non-controlling interests

 

 

(113

)

 

28

 

(85

)

Operating income before items not allocated to segments

 

$

38,095

 

$

(170

)

$

24,198

 

$

82,575

 

$

144,698

 

 

 

(1)         Amounts have been restated to reflect the deconsolidation of MarkWest Pioneer as discussed in Note 3 of these Condensed Consolidated Financial Statements.

 

 

Six months ended June 30, 2013:

 

 

 

Liberty

 

Utica

 

Northeast

 

Southwest

 

Total

 

Segment revenue

 

$

228,554

 

$

4,217

 

$

102,701

 

$

436,208

 

$

771,680

 

Purchased product costs

 

35,786

 

 

34,788

 

237,342

 

307,916

 

Net operating margin

 

192,768

 

4,217

 

67,913

 

198,866

 

463,764

 

Facility expenses

 

44,908

 

10,374

 

13,179

 

58,468

 

126,929

 

Portion of operating (loss) income attributable to non-controlling interests

 

 

(2,482

)

 

117

 

(2,365

)

Operating income before items not allocated to segments

 

$

147,860

 

$

(3,675

)

$

54,734

 

$

140,281

 

$

339,200

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

$

729,040

 

$

640,819

 

$

2,509

 

$

57,816

 

$

1,430,184

 

Capital expenditures not allocated to segments

 

 

 

 

 

 

 

 

 

4,900

 

Total capital expenditures

 

 

 

 

 

 

 

 

 

$

1,435,084

 

 

Six months ended June 30, 2012:

 

 

 

Liberty

 

Utica

 

Northeast

 

Southwest (1)

 

Total

 

Segment revenue

 

$

135,054

 

$

 

$

128,969

 

$

441,927

 

$

705,950

 

Purchased product costs

 

32,653

 

 

38,608

 

196,025

 

267,286

 

Net operating margin

 

102,401

 

 

90,361

 

245,902

 

438,664

 

Facility expenses

 

25,611

 

283

 

11,310

 

64,094

 

101,298

 

Portion of operating (loss) income attributable to non-controlling interests

 

 

(113

)

 

31

 

(82

)

Operating income (loss) before items not allocated to segments

 

$

76,790

 

$

(170

)

$

79,051

 

$

181,777

 

$

337,448

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures

 

$

415,506

 

$

16,786

 

$

43,475

 

$

101,481

 

$

577,248

 

Capital expenditures not allocated to segments

 

 

 

 

 

 

 

 

 

3,732

 

Total capital expenditures

 

 

 

 

 

 

 

 

 

$

580,980

 

 

 

(1)         Amounts have been restated to reflect the deconsolidation of MarkWest Pioneer as discussed in Note 3 of these Condensed Consolidated Financial Statements.

Reconciliation of segment revenue to total revenue and operating income before items not allocated to segments to income before provision for income tax

The following is a reconciliation of segment revenue to total revenue and operating income before items not allocated to segments to income before provision for income tax for the three months ended June 30, 2013 and 2012 (in thousands):

 

 

 

Three months ended June 30,

 

 

 

2013

 

2012 (3)

 

 

 

 

 

 

 

Total segment revenue

 

$

396,858

 

$

308,079

 

Derivative gain not allocated to segments

 

19,699

 

136,067

 

Revenue deferral adjustment and other (1)

 

(1,437

)

(1,324

)

Total revenue

 

$

415,120

 

$

442,822

 

 

 

 

 

 

 

Operating income before items not allocated to segments

 

$

177,472

 

$

144,698

 

Portion of operating income attributable to non-controlling interests

 

(1,090

)

(85

)

Derivative gain not allocated to segments

 

39,331

 

188,792

 

Revenue deferral adjustment and other (1)

 

(1,437

)

(1,324

)

Compensation expense included in facility expenses not allocated to segments

 

(368

)

(183

)

Facility expenses adjustments (2)

 

2,688

 

2,688

 

Selling, general and administrative expenses

 

(25,499

)

(21,700

)

Depreciation

 

(71,562

)

(41,336

)

Amortization of intangible assets

 

(17,092

)

(12,307

)

Gain (loss) on disposal of property, plant and equipment

 

37,736

 

(1,342

)

Accretion of asset retirement obligations

 

(157

)

(160

)

Income from operations

 

140,022

 

257,741

 

Earnings from unconsolidated affiliate

 

430

 

1,109

 

Interest income

 

62

 

159

 

Interest expense

 

(36,955

)

(26,762

)

Amortization of deferred financing costs and discount (a component of interest expense)

 

(1,784

)

(1,245

)

Miscellaneous income, net

 

6

 

4

 

Income before provision for income tax

 

$

101,781

 

$

231,006

 

 

 

(1)         Amount relates primarily to certain contracts in which the cash consideration that the Partnership receives for providing service is greater during the initial years of the contract compared to the later years. In accordance with GAAP, the revenue is recognized evenly over the term of the contract as the Partnership will perform a similar level of service for the entire term. Therefore, the revenue recognized in the current reporting period is less than the cash received. However, the Partnership’s chief operating decision maker and management evaluate the segment performance based on the cash consideration received and therefore, the impact of the revenue deferrals is excluded for segment reporting purposes. For the three months ended June 30, 2013, approximately $0.2 million and $1.4 million of the revenue deferral adjustment is attributable to the Southwest segment and Northeast segment, respectively. In comparison, for the three months ended June 30, 2012, approximately $0.2 million and $1.5 million of the revenue deferral adjustment was attributable to the Southwest segment and Northeast segment, respectively. Beginning in 2015, the cash consideration received from these contracts will decline and the reported segment revenue will be less than the revenue recognized for GAAP purposes.  Other consists of management fee revenues from an unconsolidated affiliate of $0.2 million for the three months ended June 30, 2013 compared to $0.4 million for three months ended June 30, 2012.

 

(2)         Facility expenses adjustments consist of the reallocation of the interest expense related to the SMR, which is included in facility expenses for the purposes of evaluating the performance of the Southwest segment.

 

(3)         Amounts have been restated to reflect the deconsolidation of MarkWest Pioneer as discussed in Note 3 of these Condensed Consolidated Financial Statements.

 

 

The following is a reconciliation of segment revenue to total revenue and operating income before items not allocated to segments to income before provision for income tax for the six months ended June 30, 2013 and 2012 (in thousands):

 

 

 

Six months ended June 30,

 

 

 

2013

 

2012 (3)

 

 

 

 

 

 

 

Total segment revenue

 

$

771,680

 

$

705,950

 

Derivative gain not allocated to segments

 

19,514

 

87,352

 

Revenue deferral adjustment and other (1)

 

(2,801

)

(3,217

)

Total revenue

 

$

788,393

 

$

790,085

 

 

 

 

 

 

 

Operating income before items not allocated to segments

 

$

339,200

 

$

337,448

 

Portion of operating (loss) income attributable to non-controlling interests

 

(2,365

)

(82

)

Derivative gain not allocated to segments

 

50,182

 

123,023

 

Revenue deferral adjustment and other(1)

 

(2,801

)

(3,217

)

Compensation expense included in facility expenses not allocated to segments

 

(754

)

(633

)

Facility expenses adjustments (2)

 

5,376

 

5,376

 

Selling, general and administrative expenses

 

(50,741

)

(46,748

)

Depreciation

 

(139,579

)

(80,918

)

Amortization of intangible assets

 

(31,922

)

(23,292

)

Gain (loss) on disposal of property, plant and equipment

 

37,598

 

(2,328

)

Accretion of asset retirement obligations

 

(509

)

(396

)

Income from operations

 

203,685

 

308,233

 

Earnings from unconsolidated affiliate

 

665

 

1,548

 

Interest income

 

211

 

231

 

Interest expense

 

(75,291

)

(56,234

)

Amortization of deferred financing costs and discount (a component of interest expense)

 

(3,614

)

(2,515

)

Loss on redemption of debt

 

(38,455

)

 

Miscellaneous income, net

 

6

 

62

 

Income before provision for income tax

 

$

87,207

 

$

251,325

 

 

 

(1)         Amount relates primarily to certain contracts in which the cash consideration that the Partnership receives for providing service is greater during the initial years of the contract compared to the later years. In accordance with GAAP, the revenue is recognized evenly over the term of the contract as the Partnership will perform a similar level of service for the entire term. Therefore, the revenue recognized in the current reporting period is less than the cash received. However, the Partnership’s chief operating decision maker and management evaluate the segment performance based on the cash consideration received and therefore, the impact of the revenue deferrals is excluded for segment reporting purposes. For the six months ended June 30, 2013, approximately $0.4 million and $3.0 million of the revenue deferral adjustment is attributable to the Southwest segment and Northeast segment, respectively. In comparison, for the six months ended June 30, 2012, approximately $0.4 million and $3.6 million of the revenue deferral adjustment was attributable to the Southwest segment and Northeast segment, respectively. Beginning in 2015, the cash consideration received from these contracts will decline and the reported segment revenue will be less than the revenue recognized for GAAP purposes.  The other consists of management fee revenues from an unconsolidated affiliate of $0.6 million for the six months ended June 30, 2013 compared to $0.8 million for the six months ended June 30, 2012.

 

(2)         Facility expenses adjustments consist of the reallocation of the interest expense related to the SMR, which is included in facility expenses for the purposes of evaluating the performance of the Southwest segment.

 

(3)         Amounts have been restated to reflect the deconsolidation of MarkWest Pioneer as discussed in Note 3 of these Condensed Consolidated Financial Statements.

Schedule of assets by segment

The table below presents information about segment assets as of June 30, 2013 and December 31, 2012 (in thousands):

 

 

 

June 30, 2013

 

December 31, 2012 (2)

 

Liberty

 

$

3,677,016

 

$

3,172,144

 

Utica

 

1,172,675

 

439,987

 

Northeast

 

572,110

 

578,122

 

Southwest

 

2,365,670

 

2,086,215

 

Total segment assets

 

7,787,471

 

6,276,468

 

Assets not allocated to segments:

 

 

 

 

 

Certain cash and cash equivalents

 

215,469

 

261,473

 

Fair value of derivatives

 

37,164

 

30,382

 

Investment in unconsolidated affiliate

 

69,327

 

63,054

 

Other (1)

 

91,452

 

96,985

 

Total assets

 

$

8,200,883

 

$

6,728,362

 

 

 

(1)         Includes corporate fixed assets, deferred financing costs, income tax receivable, receivables and other corporate assets not allocated to segments.

(2)         Amounts have been restated to reflect the deconsolidation of MarkWest Pioneer as discussed in Note 3 of these Condensed Consolidated Financial Statements.